ABCDEFGHIJKLMNOPQRST
1
Year2012201320142015201620172018201920202021202220232024202520262027
2
Stores
3
Number of Stores3273794405105926877979241,0721,2441,4431,6731,9412,2522,6123,030
4
Company Owned Stores2763033524084745496377398589951,1541,3391,5531,8012,0902,424
5
Franchise Stores517688102118137159185214249289335388450522606
6
Company Owned Store
7
Revenue Per Store$1,077$1,099$1,121$1,143$1,166$1,189$1,213$1,237$1,262$1,287$1,313$1,339$1,366$1,393$1,421$1,450
8
Total Revenue$297,252$333,359$394,430$466,689$552,187$653,348$773,041$914,662$1,082,228$1,280,492$1,515,078$1,792,641$2,121,052$2,509,629$2,969,393$3,513,386
9
Net Profit$2,973$3,334$3,944$4,667$5,522$6,533$7,730$9,147$10,822$12,805$15,151$17,926$21,211$25,096$29,694$35,134
10
Franchise Stores
11
Revenue Per Store$62$64$66$69$71$74$76$79$82$84$87$91$94$97$100$104
12
Total Revenue$3,162$4,868$5,845$7,017$8,425$10,115$12,144$14,580$17,505$21,016$25,232$30,294$36,371$43,666$52,426$62,943
13
Net Profit$2,530$3,895$4,676$5,614$6,740$8,092$9,715$11,664$14,004$16,813$20,186$24,235$29,096$34,933$41,941$50,354
14
Valuation
15
Total Net Profit$5,502$7,228$8,620$10,281$12,262$14,625$17,446$20,811$24,826$29,618$35,336$42,161$50,307$60,029$71,635$85,488
16
Shares Outstanding40,27540,67841,08541,49541,91042,32942,75343,18043,61244,04844,48944,93445,38345,83746,29546,758
17
EPS$0.14$0.18$0.21$0.25$0.29$0.35$0.41$0.48$0.57$0.67$0.79$0.94$1.11$1.31$1.55$1.83
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100